DDM Analysis: 600236.SS

Valuation Snapshot

Stable Growth	$3.16 - $4.97	$3.99
Multi-Stage	$7.18 - $7.91	$7.54
Blended Fair Value	$5.76
Current Price	$6.57
Upside	-12.27%
Decision	Don't Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	-3.13%	1.35%	0.29	0.37	0.25	0.31	0.32	0.33	0.41	0.27	0.39	0.33
YoY Growth	-	-	-23.53%	49.09%	-20.35%	-2.21%	-3.93%	-17.72%	52.30%	-31.55%	17.15%	33.34%
Dividend Yield	-	-	4.43%	6.35%	4.50%	5.90%	5.76%	7.32%	8.84%	6.11%	7.68%	7.17%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	2,538.72
(-) Cash Dividends Paid (M)	1,090.45
(=) Cash Retained (M)	1,448.27

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	507.74	317.34	190.40
Cash Retained (M)	1,448.27	1,448.27	1,448.27
(-) Cash Required (M)	-507.74	-317.34	-190.40
(=) Excess Retained (M)	940.53	1,130.93	1,257.86
(/) Shares Outstanding (M)	7,920.56	7,920.56	7,920.56
(=) Excess Retained per Share	0.12	0.14	0.16
LTM Dividend per Share	0.14	0.14	0.14
(+) Excess Retained per Share	0.12	0.14	0.16
(=) Adjusted Dividend	0.26	0.28	0.30
WACC / Discount Rate	6.28%	6.28%	6.28%
Growth Rate	-1.70%	-0.70%	0.30%
Fair Value	$3.16	$3.99	$4.97
Upside / Downside	-51.93%	-39.29%	-24.34%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	2,538.72	2,520.99	2,503.38	2,485.90	2,468.54	2,451.30	2,524.84
Payout Ratio	42.95%	52.36%	61.77%	71.18%	80.59%	90.00%	92.50%
Projected Dividends (M)	1,090.45	1,320.05	1,546.38	1,769.49	1,989.41	2,206.17	2,335.48

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.28%	6.28%	6.28%
Growth Rate	-1.70%	-0.70%	0.30%
Year 1 PV (M)	1,229.50	1,242.00	1,254.51
Year 2 PV (M)	1,341.51	1,368.94	1,396.65
Year 3 PV (M)	1,429.76	1,473.84	1,518.81
Year 4 PV (M)	1,497.19	1,559.04	1,622.80
Year 5 PV (M)	1,546.42	1,626.70	1,710.27
PV of Terminal Value (M)	49,854.87	52,442.81	55,137.11
Equity Value (M)	56,899.24	59,713.32	62,640.15
Shares Outstanding (M)	7,920.56	7,920.56	7,920.56
Fair Value	$7.18	$7.54	$7.91
Upside / Downside	9.34%	14.75%	20.37%

High-Yield Dividend Screener

US Stocks Global Stocks

« Prev Page 12 of 30 Next »

Ticker ⇵	Company ⇵	Dividend Yield % ▼	Dividend Per Share ⇵	Payout Ratio % ⇵
SO	The Southern Company	3.09%	$2.69	67.01%
CFR	Cullen/Frost Bankers, Inc.	3.08%	$3.94	39.68%
CMS	CMS Energy Corporation	3.08%	$2.17	62.27%
SJW	SJW Group	3.08%	$1.60	52.08%
SNV	Synovus Financial Corp.	3.08%	$1.54	27.05%
0HCT.L	Alliant Energy Corporation	3.07%	$1.99	62.84%
0M3L.L	Zions Bancorporation, National Association	3.07%	$1.79	31.01%
IVZ	Invesco Ltd.	3.07%	$0.83	35.83%
SWX	Southwest Gas Holdings, Inc.	3.07%	$2.46	38.44%
PEG	Public Service Enterprise Group Incorporated	3.06%	$2.48	59.65%
CASS	Cass Information Systems, Inc.	3.05%	$1.24	52.58%
CIVB	Civista Bancshares, Inc.	3.05%	$0.67	25.26%
TXN	Texas Instruments Incorporated	3.05%	$5.41	98.14%
CTRE	CareTrust REIT, Inc.	3.04%	$1.10	89.62%
UCB	United Community Banks, Inc.	3.04%	$0.95	36.76%
DRI	Darden Restaurants, Inc.	3.03%	$5.68	60.69%
HMN	Horace Mann Educators Corporation	3.02%	$1.36	34.55%
VG	Venture Global, Inc.	3.02%	$0.21	24.09%
HFBL	Home Federal Bancorp, Inc. of Louisiana	3.01%	$0.54	35.96%
TOWN	TowneBank	3.01%	$1.00	45.24%
GBCI	Glacier Bancorp, Inc.	3.00%	$1.34	64.06%
MBWM	Mercantile Bank Corporation	3.00%	$1.43	27.14%
PPL	PPL Corporation	3.00%	$1.05	71.70%
DTSQ	DT Cloud Star Acquisition Corporation	2.99%	$0.32	87.02%
EBMT	Eagle Bancorp Montana, Inc.	2.99%	$0.58	33.76%
INDB	Independent Bank Corp.	2.99%	$2.19	35.86%
ESSA	ESSA Bancorp, Inc.	2.98%	$0.61	39.75%
RDN	Radian Group Inc.	2.98%	$1.07	25.60%
0K0X.L	MetLife, Inc.	2.96%	$2.36	41.08%
CUBB	Customers Bancorp, Inc 5.375% S	2.96%	$0.66	12.54%
HBB	Hamilton Beach Brands Holding Company	2.96%	$0.47	20.02%
SD	SandRidge Energy, Inc.	2.96%	$0.44	24.38%
STRW	Strawberry Fields REIT LLC	2.95%	$0.38	70.76%
INGR	Ingredion Incorporated	2.94%	$3.23	32.02%
JWN	Nordstrom, Inc.	2.94%	$0.73	42.03%
PKBK	Parke Bancorp, Inc.	2.94%	$0.71	25.08%
0JW2.L	M&T Bank Corporation	2.93%	$5.91	33.38%
EIG	Employers Holdings, Inc.	2.93%	$1.26	48.48%
MYE	Myers Industries, Inc.	2.93%	$0.55	73.41%
RM	Regional Management Corp.	2.93%	$1.15	28.16%
HSY	The Hershey Company	2.92%	$5.33	79.75%
STZ	Constellation Brands, Inc.	2.92%	$4.12	59.24%
AROC	Archrock, Inc.	2.91%	$0.77	51.05%
JXN	Jackson Financial Inc.	2.91%	$3.13	38.19%
OSPN	OneSpan Inc.	2.91%	$0.36	23.87%
0LC6.L	Sysco Corporation	2.90%	$2.10	55.57%
EXE	Expand Energy Corporation	2.89%	$3.17	87.89%
PG	The Procter & Gamble Company	2.89%	$4.09	59.50%
RES	RPC, Inc.	2.89%	$0.16	72.96%
0M1R.L	Xcel Energy Inc.	2.88%	$2.16	65.69%

Financial Statements

Periods / Units / Analysis

Fundamentals

Valuations

Mode

Miscellaneous

Ticker

Industry

Sector

Guangxi Guiguan Electric PowerCo.,Ltd. (600236.SS)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener